investorscraft@gmail.com

Intrinsic ValueDermata Therapeutics, Inc. (DRMA)

Previous Close$2.25
Intrinsic Value
Upside potential
Previous Close
$2.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dermata Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing innovative therapies for dermatological conditions. The company leverages its proprietary Spongilla technology platform to create treatments targeting chronic skin diseases, such as acne, rosacea, and psoriasis. Dermata’s approach involves repurposing existing drugs with novel delivery mechanisms to enhance efficacy and patient outcomes, positioning it as a niche player in the competitive dermatology therapeutics market. The company’s revenue model is primarily driven by clinical advancements, partnerships, and potential future commercialization of its pipeline candidates. Operating in a high-growth sector, Dermata faces significant competition from established pharmaceutical firms but differentiates itself through its unique technology and targeted therapeutic focus. The company’s market position hinges on successful clinical trials and regulatory approvals, which could unlock substantial value given the unmet medical needs in dermatology.

Revenue Profitability And Efficiency

Dermata Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of approximately $12.3 billion, with a diluted EPS of -$8,032.22, underscoring its heavy investment in R&D and clinical trials. Operating cash flow was negative at $11.2 million, with no capital expenditures, indicating a focus on conserving liquidity for core operations.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its lack of revenue-generating products, with losses driven by clinical development costs. Capital efficiency remains a challenge, as Dermata relies on funding to sustain operations. The absence of debt suggests a clean balance sheet, but the reliance on equity or partnerships for financing could dilute shareholder value.

Balance Sheet And Financial Health

Dermata’s balance sheet shows $3.2 million in cash and equivalents, providing limited runway for operations. With no debt, the company avoids interest obligations but faces liquidity risks given its cash burn rate. The financial health is precarious, necessitating additional funding to advance its pipeline and achieve milestones.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical success and regulatory approvals, with no near-term revenue visibility. The company does not pay dividends, aligning with its focus on reinvesting resources into R&D. Future growth will depend on pipeline progress and potential partnerships or licensing deals.

Valuation And Market Expectations

Valuation is speculative, driven by clinical trial outcomes and market potential of its pipeline. The significant net loss and negative EPS reflect high risk, with market expectations tied to developmental milestones. Investors likely price in long-term potential rather than current financial metrics.

Strategic Advantages And Outlook

Dermata’s strategic advantage lies in its Spongilla technology, which could disrupt dermatology treatments if proven effective. The outlook is highly dependent on clinical data and funding. Success in trials could attract partnerships or acquisition interest, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, CIK 0001853816

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount